961 N St Johns St St. Augustine, Florida
4 bed • 2 bath • 12 guests
Monthly Rent
$2,317
Zestimate
$80,631
Annual Revenue
Median of 25 comps selected by BARBARA, creator of this analysis.
- Avg Daily Rate
- $541
- Occupancy
- 41%
$15k
$55k
$100k
$145k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$26,463
Profit
Revenue
$80,631
Operating Expenses
$30,948
Operating Income
$49,683
Net Effective Rent
$23,220
Profit (Cash Flow)
$26,463
$12,900
Cash Investment
Renos & Furnishing
$12,800
Setup Costs
$100
Total
$12,900
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
205.13%
Payback Period Days
177
Property Overview
Loading...